Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
SECU-B.STthis companySecuritas AB (publ)	SEK 157.70	16.48×	2.16×	0.54×	9.11×	163.0%	21.0%	7.0%	3.3%	13.1%	9.2%	8.5%	1.09×	2.7×	10.26×	1.35×	3.1%	6	2.37	4	A-
LOOMIS.STLoomis AB (publ)	SEK 513.50	16.76×	2.21×	0.87×	5.67×	187.8%	28.8%	12.2%	5.2%	13.2%	8.0%	12.1%	1.4×	1.47×	5.01×	1.11×	3.6%	7	2.08	3	B+
TSEC.STTempest Security AB (publ)	SEK 10.30	-10.94×	6.88×	0.22×	15.77×	-0.6%	-3.6%	-0.3%	-2.0%	-62.7%	-2.1%	-1.8%	2.93×	3.5×	-0.67×	0.64×	0.0%	6	2.18	2	B-
Peer median	—	2.91×	4.54×	0.55×	10.72×	93.6%	12.6%	5.9%	1.6%	-24.8%	3.0%	5.1%	2.16×	2.48×	2.17×	0.87×	1.8%	7	2.13	3	—